Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.27% first-year return on $141k initial cash invested.
-7.27%
Cash On Cash
4.68%
Cap Rate
0.81
DSCR
$4,402
Rent
-$855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,722
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,402
Total Expenses
$5,257
Mortgage P&I
74%
$3,259
Property Taxes
14%
$621
Home Insurance
5%
$233
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0